Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.38% first-year return on $153k initial cash invested.
-27.38%
Cash On Cash
-0.52%
Cap Rate
-0.09
DSCR
$1,289
Rent
-$3,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,289 income − $4,790 expenses = $3,501 out of pocket
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,289
Total Expenses
$4,790
Mortgage P&I
246%
$3,171
Property Taxes
57%
$732
Home Insurance
18%
$226
HOA
3%
$42
Property Management
15%
$193
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$322